close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar21Point67
Implied share price

Sell Overvalued by 35.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
DIS
The Walt Disney Company
CMCSA
Comcast Corporation
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
6.95 10.04 5.74 7.7 7.49 7.84
All amounts in millions
from last financial year
         
Implied Share Price $21.67 $23.87 $26.88 $34.88 $27.03
Market Cap 64,091 50,348 34,580 33,855 19,351
Net Debt 9,510 28,375 10,616 5,942 6,475
Enterprise Value (EV) 73,601 78,724 45,196 39,797 25,826
Revenue 36,149 35,756 25,785 21,565 13,619
EBITDA 7,328 13,714 5,873 5,312 3,295
Percent 20.3 % 38.4 % 22.8 % 24.6 % 24.2 %
EBIT 5,697 7,214 4,875 2,673 2,904
Percent 15.8 % 20.2 % 18.9 % 12.4 % 21.3 %
Balance Sheet          
Total Assets 63,117 112,733 65,730 18,260 21,900
Total Liabilities 29,383 70,012 32,347 15,349 13,196
Shareholders Equity 33,734 42,721 33,383 2,911 8,704.0

Price history

Comments

No comments yet. Login to comment.